[MSC] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -62.03%
YoY- 113.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 572,598 357,871 306,632 451,203 296,784 131,759 136,458 26.97%
PBT 25,468 10,111 13,781 33,109 18,711 10,210 7,031 23.90%
Tax -7,959 -3,860 -4,494 -9,929 -7,854 -5,524 -2,122 24.62%
NP 17,509 6,251 9,287 23,180 10,857 4,686 4,909 23.58%
-
NP to SH 15,308 6,509 9,287 23,180 10,857 4,686 4,909 20.84%
-
Tax Rate 31.25% 38.18% 32.61% 29.99% 41.98% 54.10% 30.18% -
Total Cost 555,089 351,620 297,345 428,023 285,927 127,073 131,549 27.09%
-
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 9,715 13,510 7,562 7,558 - -
Div Payout % - - 104.62% 58.29% 69.66% 161.29% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 361,689 306,745 302,184 240,943 207,406 188,195 160,108 14.53%
NOSH 75,039 74,816 71,438 75,060 74,875 75,580 75,523 -0.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.06% 1.75% 3.03% 5.14% 3.66% 3.56% 3.60% -
ROE 4.23% 2.12% 3.07% 9.62% 5.23% 2.49% 3.07% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 763.07 478.33 429.23 601.12 396.37 174.33 180.68 27.11%
EPS 20.40 8.70 13.00 24.90 14.50 6.20 6.50 20.97%
DPS 0.00 0.00 13.60 18.00 10.10 10.00 0.00 -
NAPS 4.82 4.10 4.23 3.21 2.77 2.49 2.12 14.65%
Adjusted Per Share Value based on latest NOSH - 75,060
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 136.33 85.21 73.01 107.43 70.66 31.37 32.49 26.97%
EPS 3.64 1.55 2.21 5.52 2.59 1.12 1.17 20.80%
DPS 0.00 0.00 2.31 3.22 1.80 1.80 0.00 -
NAPS 0.8612 0.7303 0.7195 0.5737 0.4938 0.4481 0.3812 14.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.10 6.15 6.00 6.10 6.35 2.83 3.90 -
P/RPS 1.06 1.29 1.40 1.01 1.60 1.62 2.16 -11.17%
P/EPS 39.71 70.69 46.15 19.75 43.79 45.65 60.00 -6.64%
EY 2.52 1.41 2.17 5.06 2.28 2.19 1.67 7.09%
DY 0.00 0.00 2.27 2.95 1.59 3.53 0.00 -
P/NAPS 1.68 1.50 1.42 1.90 2.29 1.14 1.84 -1.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 08/05/07 03/05/06 26/04/05 24/05/04 26/05/03 29/05/02 -
Price 8.70 7.45 6.00 6.00 7.05 2.95 3.68 -
P/RPS 1.14 1.56 1.40 1.00 1.78 1.69 2.04 -9.23%
P/EPS 42.65 85.63 46.15 19.43 48.62 47.58 56.62 -4.60%
EY 2.34 1.17 2.17 5.15 2.06 2.10 1.77 4.75%
DY 0.00 0.00 2.27 3.00 1.43 3.39 0.00 -
P/NAPS 1.80 1.82 1.42 1.87 2.55 1.18 1.74 0.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment